Aspen technology, inc. (AZPN)
CashFlow / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10
Cash flows from operating activities:
Net income

262,734

148,688

162,196

139,951

118,407

85,783

45,262

-13,808

10,257

-107,445

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization

8,143

-

-

6,061

6,216

5,215

5,229

5,278

5,336

6,551

Net foreign currency losses

1,251

-

-

3,666

1,552

-1,934

952

-953

2,167

-3,227

Stock-based compensation

27,573

-

-

15,727

14,584

14,056

14,637

12,406

9,699

15,260

Deferred income taxes

-26,839

3,193

-4,286

2,499

20,112

34,596

5,127

-4,827

-64,264

-2,167

Provision for bad debts

645

-

-

260

-513

1,793

489

22

-2,755

585

Tax benefits from stock-based compensation

0

-

-

2,208

37,024

-727

-478

-

-

-

Write-down of investment

-

-

-

-

-

-

-

-

600

0

Excess tax benefits from stock-based compensation

0

-

-

2,208

37,024

727

478

0

0

-

Other non-cash operating activities

-429

-

-

-321

-1,619

-1,847

-818

1,695

-453

-53

Changes in assets and liabilities:
Accounts receivable

6,626

4,327

7,480

-9,382

-8,028

3,179

6,094

4,285

-5,981

-16,493

Contract assets

59,322

0

0

-

-

-

-

-

-

-

Contract costs

4,482

0

0

-

-

-

-

-

-

-

Unbilled services

-

-

-

-

-

-301

380

-734

477

1,573

Prepaid expenses, prepaid income taxes, and other assets

2,411

-

-

6,106

-4,232

-947

-3,827

3,918

773

-8,905

Installment receivables

-

-

-

-

-

-13,607

-39,419

-57,003

-72,752

-92,450

Accounts payable, accrued expenses, income taxes payable and other liabilities

21,921

-

-

-4,489

5,933

906

-5,425

-1,583

-12,758

-2,385

Deferred revenue

17,799

13,700

18,477

-6,196

14,919

42,325

44,605

58,357

41,446

8,668

Net cash provided by operating activities

238,313

206,936

182,386

153,744

191,985

200,131

146,562

104,637

63,330

38,622

Cash flows from investing activities:
Purchases of marketable securities

0

-

-

0

50,065

68,356

97,597

0

0

-

Maturities of marketable securities

0

-

-

58,973

85,535

60,265

4,549

0

0

-

Purchases of property, equipment and leasehold improvements

436

-

-

3,483

7,645

4,011

4,507

4,241

2,839

2,652

Payments for business acquisitions, net of cash acquired

6,098

-

-

8,000

-

-

-

2,617

0

0

Payments for capitalized computer software costs

1,131

-

-

269

359

685

1,156

511

1,990

699

Net cash used in investing activities

-7,665

-

-

47,221

27,466

-13,187

-97,391

-7,369

-4,829

-3,351

Cash flows from financing activities:
Issuance of shares of common stock

10,864

-

-

3,924

4,662

8,710

21,143

8,913

9,703

7,181

Proceeds from secured borrowings

-

-

-

-

-

-

-

4,982

2,500

9,501

Repayments of secured borrowings

-

-

-

-

-

-

11,010

44,892

32,051

44,342

Repurchases of common stock

299,214

-

-

178,604

297,246

121,776

84,677

46,105

10,531

0

Payments of tax withholding obligations related to restricted stock

14,477

-

-

4,480

5,699

7,831

7,705

4,597

3,885

4,040

Insurance proceeds

-

-

-

-

-

-

2,222

0

0

-

Purchase of technology intangibles

-

-

-

-

-

400

902

0

0

-

Deferred business acquisition payments

1,700

-

-

0

0

0

-

-

-

-

Excess tax benefits from stock-based compensation

0

-

-

2,208

37,024

727

478

0

0

-

Proceeds from borrowings

50,000

-

-

140,000

0

0

-

-

-

-

Payments of debt issuance costs

0

-

-

1,707

0

0

-

-

-

-

Net cash provided by (used in) financing activities

-254,527

-

-

-38,659

-261,259

-120,170

-81,771

-81,699

-34,264

-31,700

Effect of exchange rate changes on cash and cash equivalents

-360

-

-

-219

-1,469

320

-210

-312

803

-839

Increase (decrease) in cash and cash equivalents

-24,239

-

-

162,087

-43,277

67,094

-32,810

15,257

25,040

2,732

Supplemental disclosure of non-cash activities:
Change in landlord improvement allowance included in leasehold improvements and deferred rent liability

-

-

-

-

6,064

0

-

-

-

-

Change in purchases of property, equipment and leasehold improvements included in accounts payable and accrued expenses

104

-

-

-825

675

0

-

-

-

-

Change in repurchases of common stock included in accounts payable and accrued expenses

786

-

-

1,462

1,098

0

-

-

-

-

Supplemental disclosure of cash flow information:
Income taxes paid, net

53,153

-

-

69,028

3,712

7,157

4,645

2,707

-2,112

2,541

Interest paid

8,121

-

-

963

30

37

424

4,206

5,476

8,057

Accounting Standards Update 2014-09 (Topic 606) [Member]
Net income

-

293,703

179,386

-

-

-

-

-

-

-

Depreciation and amortization

-

6,544

6,405

-

-

-

-

-

-

-

Net foreign currency (gains) losses

-

-980

1,036

-

-

-

-

-

-

-

Stock-based compensation

-

22,688

18,800

-

-

-

-

-

-

-

Deferred income taxes

-

-110,308

5,273

-

-

-

-

-

-

-

Provision for bad debts

-

1,418

199

-

-

-

-

-

-

-

Tax benefits from stock-based compensation

-

0

5,965

-

-

-

-

-

-

-

Excess Tax Benefit from Share-based Compensation, Operating Activities

-

0

5,965

-

-

-

-

-

-

-

Other non-cash operating activities

-

-421

-602

-

-

-

-

-

-

-

Increase (Decrease) in Accounts Receivable

-

-846

8,164

-

-

-

-

-

-

-

Contract assets

-

-3,640

4,327

-

-

-

-

-

-

-

Contract costs

-

617

203

-

-

-

-

-

-

-

Prepaid expenses, prepaid income taxes, and other assets

-

-3,821

2,421

-

-

-

-

-

-

-

Accounts payable, accrued expenses, income taxes payable and other liabilities

-

1,156

-9,070

-

-

-

-

-

-

-

Deferred revenue

-

-17,356

-3,058

-

-

-

-

-

-

-

Net Cash Provided by (Used in) Operating Activities, Continuing Operations

-

206,936

182,386

-

-

-

-

-

-

-

Purchases of marketable securities

-

0

683,748

-

-

-

-

-

-

-

Maturities of marketable securities

-

0

686,346

-

-

-

-

-

-

-

Purchase of property, equipment and leasehold improvements

-

331

2,720

-

-

-

-

-

-

-

Payments for business acquisitions, net of cash acquired

-

33,700

36,171

-

-

-

-

-

-

-

Payments for capitalized computer software costs

-

329

405

-

-

-

-

-

-

-

Net cash used in investing activities

-

-34,360

-36,698

-

-

-

-

-

-

-

Proceeds from issuances of shares of common stock

-

13,466

9,273

-

-

-

-

-

-

-

Repurchases of common stock

-

205,049

371,491

-

-

-

-

-

-

-

Payments Related to Tax Withholding for Share-based Compensation

-

7,896

5,764

-

-

-

-

-

-

-

Payments to Acquire Businesses, Gross

-

8,649

0

-

-

-

-

-

-

-

Excess tax benefits from stock-based compensation

-

0

5,965

-

-

-

-

-

-

-

Proceeds from credit agreement

-

30,000

0

-

-

-

-

-

-

-

Payments of credit agreement issuance costs

-

351

0

-

-

-

-

-

-

-

Net cash used in financing activities

-

-178,479

-362,017

-

-

-

-

-

-

-

Effect of exchange rate changes on cash and cash equivalents

-

114

-53

-

-

-

-

-

-

-

Decrease in cash and cash equivalents

-

-5,789

-216,382

-

-

-

-

-

-

-

Change in purchases of property, equipment and leasehold improvements included in accounts payable and accrued expenses

-

-61

-47

-

-

-

-

-

-

-

Change in repurchases of common stock included in accounts payable and accrued expenses

-

-5,049

3,509

-

-

-

-

-

-

-

Income tax paid, net

-

50,557

65,536

-

-

-

-

-

-

-

Interest paid

-

5,038

3,444

-

-

-

-

-

-

-